Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.82% first-year return on $190k initial cash invested.
-20.82%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$3,533
Rent
-$3,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$821k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,205
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,533
Total Expenses
$6,834
Mortgage P&I
115%
$4,057
Property Taxes
12%
$434
Home Insurance
18%
$648
HOA
0%
$0
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$883